| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 679.00 | 679.00 | | 679.00 |
AN Land | 3 469.00 | 3 469.00 | | 3 469.00 |
AP Buildings | 84 800.00 | 84 800.00 | | 84 800.00 |
AR Technical installations, industrial equipment and tools | 32 141.00 | 32 141.00 | | 32 141.00 |
AT Other tangible assets | 358 630.00 | 255 008.00 | 103 622.00 | 358 630.00 |
BF Loans | | | | |
BH Other financial assets | 20 712.00 | | 20 712.00 | 20 712.00 |
BJ TOTAL (I) | 500 431.00 | 376 097.00 | 124 334.00 | 500 431.00 |
BT Goods | 25 879.00 | | 25 879.00 | 25 879.00 |
BZ Other receivables | 44 425.00 | | 44 425.00 | 44 425.00 |
CD Marketable securities | 100 100.00 | | 100 100.00 | 100 100.00 |
CF Cash and cash equivalents | 397 504.00 | | 397 504.00 | 397 504.00 |
CH Prepaid expenses | 15 552.00 | | 15 552.00 | 15 552.00 |
CJ TOTAL (II) | 583 460.00 | | 583 460.00 | 583 460.00 |
CO Grand total (0 to V) | 1 083 891.00 | 376 097.00 | 707 794.00 | 1 083 891.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 44 864.00 | 44 864.00 | | 44 864.00 |
DD Legal reserve (1) | 4 486.00 | 4 486.00 | | 4 486.00 |
DF Regulated reserves (1) | 92 643.00 | 92 643.00 | | 92 643.00 |
DG Other reserves | 164 416.00 | 136 815.00 | | 164 416.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 032.00 | 127 601.00 | | 107 032.00 |
DL TOTAL (I) | 413 442.00 | 406 410.00 | | 413 442.00 |
DP Provisions for Risks | 10 796.00 | 10 758.00 | | 10 796.00 |
DR TOTAL (IV) | 10 796.00 | 10 758.00 | | 10 796.00 |
DU Loans and Debts from Credit Institutions (3) | 14 165.00 | 66 886.00 | | 14 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 328.00 | 260 955.00 | | 39 328.00 |
DX Trade payables and related accounts | 73 561.00 | 68 465.00 | | 73 561.00 |
DY Tax and social security liabilities | 128 734.00 | 142 313.00 | | 128 734.00 |
EA Other liabilities | 27 768.00 | 27 540.00 | | 27 768.00 |
EC TOTAL (IV) | 283 557.00 | 566 159.00 | | 283 557.00 |
EE Grand total (I to V) | 707 794.00 | 983 328.00 | | 707 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 825 483.00 | |
FD Production sold - goods | | | 101.00 | |
FJ Net sales | | | 2 825 584.00 | |
FO Operating subsidies | | | 2 000.00 | |
FQ Other income | | | 957.00 | |
FR Total operating income (I) | | | 2 828 541.00 | |
FS Purchases of goods (including customs duties) | | | 1 964 982.00 | |
FT Inventory change (goods) | | | -12 879.00 | |
FW Other purchases and external expenses | | | 257 478.00 | |
FX Taxes, duties, and similar payments | | | 20 977.00 | |
FY Salaries and Wages | | | 318 835.00 | |
FZ Social Security Contributions | | | 86 801.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 47 396.00 | |
GE Other Expenses | | | 201.00 | |
GF Total Operating Expenses (II) | | | 2 683 793.00 | |
GG - OPERATING RESULT (I - II) | | | 144 748.00 | |
GP Total financial income (V) | | | 425.00 | |
GU Total financial expenses (VI) | | | 3 937.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 511.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 141 237.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 34 205.00 | 33 153.00 | | 34 205.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 828 966.00 | 2 862 946.00 | | 2 828 966.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 721 935.00 | 2 735 345.00 | | 2 721 935.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 032.00 | 127 601.00 | | 107 032.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 505 991.00 | | 487.00 | 505 991.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 140.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 140.00 | 20 712.00 | |
I4 DECREASES Grand Total | | 6 047.00 | 500 431.00 | |
IO DECREASES Total including other intangible assets | | | 679.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 907.00 | 479 040.00 | |
KD ACQUISITIONS Total including other intangible assets | 679.00 | | | 679.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 484 947.00 | | | 484 947.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 364.00 | | 487.00 | 20 364.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 334 646.00 | 47 359.00 | 5 907.00 | 334 646.00 |
PE DEPRECIATION Total including other intangible assets | 679.00 | | | 679.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 333 967.00 | 47 359.00 | 5 907.00 | 333 967.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 10 758.00 | 37.00 | | 10 758.00 |
7C Grand total | 10 758.00 | 37.00 | | 10 758.00 |
UE of which provisions and reversals: - Operating | | 38.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 73 561.00 | 73 561.00 | | 73 561.00 |
8D Social Security and Other Social Organizations | 128 734.00 | 128 734.00 | | 128 734.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 768.00 | 27 768.00 | | 27 768.00 |
UT Other financial assets | 20 712.00 | | 20 712.00 | 20 712.00 |
UX Other trade receivables | 44 425.00 | 44 425.00 | | 44 425.00 |
VG Loans with a maturity of up to one year at origin | 377.00 | 377.00 | | 377.00 |
VH Loans with a maturity of more than one year at origin | 13 789.00 | | | 13 789.00 |
VI Group and Associates | 39 328.00 | 39 328.00 | | 39 328.00 |
VS Prepaid expenses | 15 552.00 | 15 552.00 | | 15 552.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 689.00 | 59 977.00 | 20 712.00 | 80 689.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 283 557.00 | 269 768.00 | | 283 557.00 |
